Back to properties
Income Hotel/Motel for Sale in Tunasan, Muntinlupa City (photo 1 of 2)
For Sale
Hotels · Santa Catalina Street, Susana Heights, Tunasan, Muntinlupa District 1, Muntinlupa, Southern Manila District

Income Hotel/Motel for Sale in Tunasan, Muntinlupa City

₱420,000,000₱210,000/sqm
2,000 sqm
Floor Area

About this property

PROPERTY DETAILS: - Lot Area: 2,001 sq.m - Floor Area: 2,000 sq.m(more or less) - Hotel Income: P2,000,000/month(combination of hotel&rental space income) - 70 Rooms - Family Room: 6 rooms - Econo: 12 rooms - Premium: 14 rooms - De Luxe: 38 rooms - Selling Price: P420,000,000 (Price subject to change w/o prior notice) Details Internet Alarm Air conditioning Partly furnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱21,546,000/yr
    Monthly Loan Payment
    ₱2,459,134
    Annual Cash Flow
    ₱-7,963,606/yr
    Down Payment
    ₱126,000,000
    Principal Paid (yr 1)
    ₱5,989,606/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,974,000/yr (-1.57% on cash in)
    Why the cash flow is negative

    The property yields 5.13% but the loan costs 8%. Borrowing above the yield pulls cash flow down, which is normal for prime assets bought for location and long-term value rather than immediate income. Raise the down payment, lengthen the term, negotiate the price, or achieve a higher rent to close the gap. A cash purchase returns the full 5.13%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…